[INSAS] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 20.95%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 212,185 205,281 205,391 160,266 163,387 166,529 173,787 14.27%
PBT 77,350 62,899 49,692 28,934 25,077 5,446 12,247 242.83%
Tax -1,377 -3,017 -2,964 -2,231 -2,246 -1,815 -2,378 -30.59%
NP 75,973 59,882 46,728 26,703 22,831 3,631 9,869 291.33%
-
NP to SH 74,377 58,540 45,343 25,562 21,134 2,299 8,952 311.80%
-
Tax Rate 1.78% 4.80% 5.96% 7.71% 8.96% 33.33% 19.42% -
Total Cost 136,212 145,399 158,663 133,563 140,556 162,898 163,918 -11.64%
-
Net Worth 642,648 601,876 707,016 687,674 683,678 701,499 689,661 -4.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 642,648 601,876 707,016 687,674 683,678 701,499 689,661 -4.61%
NOSH 600,606 590,075 609,497 603,223 605,025 609,999 599,705 0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.81% 29.17% 22.75% 16.66% 13.97% 2.18% 5.68% -
ROE 11.57% 9.73% 6.41% 3.72% 3.09% 0.33% 1.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.33 34.79 33.70 26.57 27.00 27.30 28.98 14.16%
EPS 12.38 9.92 7.44 4.24 3.49 0.38 1.49 311.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.16 1.14 1.13 1.15 1.15 -4.70%
Adjusted Per Share Value based on latest NOSH - 603,223
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.60 29.60 29.62 23.11 23.56 24.01 25.06 14.28%
EPS 10.73 8.44 6.54 3.69 3.05 0.33 1.29 312.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9267 0.8679 1.0196 0.9917 0.9859 1.0116 0.9945 -4.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.69 0.41 0.28 0.30 0.27 0.22 -
P/RPS 1.92 1.98 1.22 1.05 1.11 0.99 0.76 85.80%
P/EPS 5.49 6.96 5.51 6.61 8.59 71.64 14.74 -48.32%
EY 18.21 14.38 18.14 15.13 11.64 1.40 6.79 93.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.35 0.25 0.27 0.23 0.19 125.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 -
Price 0.59 0.62 0.60 0.40 0.28 0.31 0.26 -
P/RPS 1.67 1.78 1.78 1.51 1.04 1.14 0.90 51.17%
P/EPS 4.76 6.25 8.07 9.44 8.02 82.25 17.42 -57.99%
EY 20.99 16.00 12.40 10.59 12.48 1.22 5.74 137.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.52 0.35 0.25 0.27 0.23 79.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment